18756 Range Pole Point Big Lake, Minnesota, 55309-4652
5 bed • 3 bath • 10 guests • $330,000
Annual Revenue
$24,997
Profit (Cash Flow)
-$14,192
Cap Rate
2.4%
Annual Revenue
Occupancy Rate
Avg Daily Rate
Return Metrics
-16% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16%
Cap Rate
2.44%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$15,662
Deductible property tax
$3,267
Your total deduction
$61,808
Your adjusted annual income
$150,000 - $61,808 = $88,192
Taxes on $88,192 (30%)
$26,458
Your old tax bill
$45,000
Your new tax bill
$26,458
Estimated tax savings
$18,542
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com